
Janus Henderson (JHG) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2025Income Metrics
Revenue
633.2M
Gross Profit
437.3M
69.06%
Operating Income
163.8M
25.87%
Net Income
184.4M
29.12%
Balance Sheet Metrics
Total Assets
7.5B
Total Liabilities
1.8B
Shareholders Equity
5.6B
Debt to Equity
0.32
Cash Flow Metrics
Operating Cash Flow
220.1M
Free Cash Flow
900.0K
Revenue & Profitability Trend
Janus Henderson Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 2.5B | 2.1B | 2.2B | 2.8B | 2.3B |
Cost of Goods Sold | 774.3M | 640.7M | 660.9M | 744.9M | 668.6M |
Gross Profit | 1.7B | 1.5B | 1.5B | 2.0B | 1.6B |
Gross Margin % | 68.7% | 69.5% | 70.0% | 73.1% | 70.9% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 862.1M | 787.1M | 804.7M | 857.6M | 735.9M |
Other Operating Expenses | 166.6M | 167.4M | 180.7M | 181.0M | 170.1M |
Total Operating Expenses | 1.0B | 954.5M | 985.4M | 1.0B | 906.0M |
Operating Income | 645.7M | 483.7M | 525.6M | 942.8M | 674.8M |
Operating Margin % | 26.1% | 23.0% | 23.9% | 34.1% | 29.4% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | 18.0M | 12.7M | 12.6M | 12.8M | 12.9M |
Other Non-Operating Income | -15.8M | 56.0M | -137.6M | -112.3M | -458.4M |
Pre-tax Income | 611.9M | 527.0M | 375.4M | 817.7M | 203.5M |
Income Tax | 166.3M | 100.3M | 100.9M | 205.3M | 52.2M |
Effective Tax Rate % | 27.2% | 19.0% | 26.9% | 25.1% | 25.7% |
Net Income | 445.6M | 426.7M | 274.5M | 612.4M | 151.3M |
Net Margin % | 18.0% | 20.3% | 12.5% | 22.1% | 6.6% |
Key Metrics | |||||
EBITDA | 578.0M | 505.7M | 571.7M | 995.3M | 760.6M |
EPS (Basic) | $2.57 | $2.37 | $2.23 | $3.59 | $0.70 |
EPS (Diluted) | $2.56 | $2.37 | $2.23 | $3.57 | $0.70 |
Basic Shares Outstanding | 155400000 | 160400000 | 161700000 | 167900000 | 179400000 |
Diluted Shares Outstanding | 155400000 | 160400000 | 161700000 | 167900000 | 179400000 |
Income Statement Trend
Janus Henderson Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 1.2B | 1.2B | 1.2B | 1.1B | 1.1B |
Short-term Investments | 839.2M | 716.6M | 595.9M | 702.3M | 482.7M |
Accounts Receivable | 356.6M | 294.0M | 252.9M | 351.6M | 373.6M |
Inventory | - | - | - | - | - |
Other Current Assets | 24.9M | 44.4M | 28.4M | 46.9M | 53.1M |
Total Current Assets | 2.6B | 2.5B | 2.2B | 2.4B | 2.2B |
Non-Current Assets | |||||
Property, Plant & Equipment | 0 | 0 | 0 | 0 | 0 |
Goodwill | 5.6B | 5.0B | 4.9B | 5.2B | 5.5B |
Intangible Assets | 2.5B | 2.4B | 2.4B | 2.5B | 2.7B |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 190.2M | 187.6M | 205.5M | 180.6M | 157.7M |
Total Non-Current Assets | 4.3B | 4.0B | 4.0B | 4.3B | 4.5B |
Total Assets | 7.0B | 6.5B | 6.2B | 6.7B | 6.7B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 4.7M | 3.2M | 4.3M | 2.6M | 3.2M |
Short-term Debt | 16.6M | 23.1M | 24.5M | 29.1M | 27.3M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 78.6M | 57.0M | 41.6M | 57.5M | 53.8M |
Total Current Liabilities | 735.0M | 631.0M | 610.5M | 785.6M | 727.8M |
Non-Current Liabilities | |||||
Long-term Debt | 469.9M | 359.4M | 374.6M | 415.0M | 431.2M |
Deferred Tax Liabilities | 569.3M | 570.8M | 574.6M | 619.2M | 627.4M |
Other Non-Current Liabilities | 40.1M | - | - | - | - |
Total Non-Current Liabilities | 1.1B | 1.0B | 1.0B | 1.1B | 1.1B |
Total Liabilities | 1.9B | 1.6B | 1.6B | 1.9B | 1.9B |
Equity | |||||
Common Stock | 237.2M | 245.0M | 248.5M | 253.6M | 270.6M |
Retained Earnings | 1.1B | 1.1B | 1.1B | 1.0B | 1.1B |
Treasury Stock | 900.0K | 1.1M | 8.3M | 55.1M | 107.3M |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 5.1B | 4.9B | 4.6B | 4.8B | 4.8B |
Key Metrics | |||||
Total Debt | 486.5M | 382.5M | 399.1M | 444.1M | 458.5M |
Working Capital | 1.9B | 1.8B | 1.6B | 1.6B | 1.5B |
Balance Sheet Composition
Janus Henderson Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 445.6M | 426.7M | 274.5M | 612.4M | 151.3M |
Depreciation & Amortization | 24.5M | 22.9M | 31.7M | 40.7M | 49.2M |
Stock-Based Compensation | 71.7M | 77.4M | 90.6M | 68.2M | 66.7M |
Working Capital Changes | -9.2M | -28.4M | 40.9M | -43.5M | -45.2M |
Operating Cash Flow | 523.9M | 486.8M | 414.3M | 667.2M | 81.7M |
Investing Activities | |||||
Capital Expenditures | -10.1M | -10.8M | -17.6M | -10.4M | -17.8M |
Acquisitions | -126.9M | 200.0K | 14.9M | 27.4M | 43.8M |
Investment Purchases | - | - | - | -301.5M | -20.2M |
Investment Sales | - | - | - | - | 134.8M |
Investing Cash Flow | -136.3M | -7.5M | -18.6M | -284.5M | 129.0M |
Financing Activities | |||||
Share Repurchases | - | -61.9M | -98.9M | -372.1M | -130.8M |
Dividends Paid | -250.1M | -258.7M | -259.4M | -256.0M | -262.9M |
Debt Issuance | 394.9M | - | - | - | - |
Debt Repayment | -304.0M | -400.0K | -1.4M | -500.0K | -600.0K |
Financing Cash Flow | -36.4M | -97.5M | -309.6M | -528.8M | -442.9M |
Free Cash Flow | 684.5M | 430.8M | 455.7M | 885.0M | 627.9M |
Net Change in Cash | 351.2M | 381.8M | 86.1M | -146.1M | -232.2M |
Cash Flow Trend
Janus Henderson Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
16.66
Forward P/E
12.24
Price to Book
1.45
Price to Sales
2.67
PEG Ratio
12.24
Profitability Ratios
Profit Margin
16.22%
Operating Margin
25.87%
Return on Equity
9.02%
Return on Assets
6.09%
Financial Health
Current Ratio
4.49
Debt to Equity
7.00
Beta
1.44
Per Share Data
EPS (TTM)
$2.66
Book Value per Share
$30.54
Revenue per Share
$16.79
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
jhg | 6.9B | 16.66 | 1.45 | 9.02% | 16.22% | 7.00 |
BlackRock | 171.7B | 26.82 | 3.49 | 13.92% | 29.69% | 28.51 |
Brookfield | 103.4B | 232.59 | 2.46 | 0.95% | 0.73% | 156.81 |
Blue Owl Capital | 7.8B | 9.50 | 0.95 | 9.80% | 38.29% | 120.09 |
StepStone | 7.6B | 106.60 | 31.66 | -12.81% | -17.10% | 22.51 |
Invesco | 7.5B | 23.28 | 0.89 | 5.25% | 13.27% | 12.59 |
Financial data is updated regularly. All figures are in the company's reporting currency.